Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$242,000
Down Payment	$72,600
Mortgage Amount:	$169,400
Mortgage Payment:	$988.57 / month
Estimated Tax:	+ $134.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,123.01 / month
Total Interest Paid:	$186,483.60 over 30 years
Total Tax Paid:	$48,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	811.71	176.86	169223.14
Jun, 2024	810.86	177.71	169045.43
Jul, 2024	810.01	178.56	168866.87
Aug, 2024	809.15	179.42	168687.45
Sep, 2024	808.29	180.28	168507.18
Oct, 2024	807.43	181.14	168326.04
Nov, 2024	806.56	182.01	168144.03
Dec, 2024	805.69	182.88	167961.15
Jan, 2025	804.81	183.76	167777.39
Feb, 2025	803.93	184.64	167592.76
Mar, 2025	803.05	185.52	167407.23
Apr, 2025	802.16	186.41	167220.82
May, 2025	801.27	187.30	167033.52
Jun, 2025	800.37	188.20	166845.32
Jul, 2025	799.47	189.10	166656.22
Aug, 2025	798.56	190.01	166466.21
Sep, 2025	797.65	190.92	166275.29
Oct, 2025	796.74	191.83	166083.45
Nov, 2025	795.82	192.75	165890.70
Dec, 2025	794.89	193.68	165697.02
Jan, 2026	793.96	194.61	165502.42
Feb, 2026	793.03	195.54	165306.88
Mar, 2026	792.10	196.47	165110.41
Apr, 2026	791.15	197.42	164912.99
May, 2026	790.21	198.36	164714.63
Jun, 2026	789.26	199.31	164515.32
Jul, 2026	788.30	200.27	164315.05
Aug, 2026	787.34	201.23	164113.82
Sep, 2026	786.38	202.19	163911.63
Oct, 2026	785.41	203.16	163708.47
Nov, 2026	784.44	204.13	163504.34
Dec, 2026	783.46	205.11	163299.23
Jan, 2027	782.48	206.09	163093.13
Feb, 2027	781.49	207.08	162886.05
Mar, 2027	780.50	208.07	162677.97
Apr, 2027	779.50	209.07	162468.90
May, 2027	778.50	210.07	162258.83
Jun, 2027	777.49	211.08	162047.75
Jul, 2027	776.48	212.09	161835.66
Aug, 2027	775.46	213.11	161622.55
Sep, 2027	774.44	214.13	161408.42
Oct, 2027	773.42	215.15	161193.27
Nov, 2027	772.38	216.19	160977.08
Dec, 2027	771.35	217.22	160759.86
Jan, 2028	770.31	218.26	160541.60
Feb, 2028	769.26	219.31	160322.29
Mar, 2028	768.21	220.36	160101.93
Apr, 2028	767.16	221.41	159880.52
May, 2028	766.09	222.48	159658.04
Jun, 2028	765.03	223.54	159434.50
Jul, 2028	763.96	224.61	159209.89
Aug, 2028	762.88	225.69	158984.20
Sep, 2028	761.80	226.77	158757.43
Oct, 2028	760.71	227.86	158529.57
Nov, 2028	759.62	228.95	158300.62
Dec, 2028	758.52	230.05	158070.57
Jan, 2029	757.42	231.15	157839.42
Feb, 2029	756.31	232.26	157607.17
Mar, 2029	755.20	233.37	157373.80
Apr, 2029	754.08	234.49	157139.31
May, 2029	752.96	235.61	156903.70
Jun, 2029	751.83	236.74	156666.96
Jul, 2029	750.70	237.87	156429.09
Aug, 2029	749.56	239.01	156190.07
Sep, 2029	748.41	240.16	155949.91
Oct, 2029	747.26	241.31	155708.60
Nov, 2029	746.10	242.47	155466.14
Dec, 2029	744.94	243.63	155222.51
Jan, 2030	743.77	244.80	154977.71
Feb, 2030	742.60	245.97	154731.75
Mar, 2030	741.42	247.15	154484.60
Apr, 2030	740.24	248.33	154236.27
May, 2030	739.05	249.52	153986.75
Jun, 2030	737.85	250.72	153736.03
Jul, 2030	736.65	251.92	153484.11
Aug, 2030	735.44	253.13	153230.99
Sep, 2030	734.23	254.34	152976.65
Oct, 2030	733.01	255.56	152721.09
Nov, 2030	731.79	256.78	152464.31
Dec, 2030	730.56	258.01	152206.30
Jan, 2031	729.32	259.25	151947.05
Feb, 2031	728.08	260.49	151686.56
Mar, 2031	726.83	261.74	151424.82
Apr, 2031	725.58	262.99	151161.83
May, 2031	724.32	264.25	150897.57
Jun, 2031	723.05	265.52	150632.06
Jul, 2031	721.78	266.79	150365.26
Aug, 2031	720.50	268.07	150097.19
Sep, 2031	719.22	269.35	149827.84
Oct, 2031	717.93	270.64	149557.20
Nov, 2031	716.63	271.94	149285.25
Dec, 2031	715.33	273.24	149012.01
Jan, 2032	714.02	274.55	148737.45
Feb, 2032	712.70	275.87	148461.59
Mar, 2032	711.38	277.19	148184.39
Apr, 2032	710.05	278.52	147905.87
May, 2032	708.72	279.85	147626.02
Jun, 2032	707.37	281.20	147344.82
Jul, 2032	706.03	282.54	147062.28
Aug, 2032	704.67	283.90	146778.38
Sep, 2032	703.31	285.26	146493.13
Oct, 2032	701.95	286.62	146206.50
Nov, 2032	700.57	288.00	145918.51
Dec, 2032	699.19	289.38	145629.13
Jan, 2033	697.81	290.76	145338.37
Feb, 2033	696.41	292.16	145046.21
Mar, 2033	695.01	293.56	144752.65
Apr, 2033	693.61	294.96	144457.69
May, 2033	692.19	296.38	144161.31
Jun, 2033	690.77	297.80	143863.51
Jul, 2033	689.35	299.22	143564.29
Aug, 2033	687.91	300.66	143263.63
Sep, 2033	686.47	302.10	142961.53
Oct, 2033	685.02	303.55	142657.99
Nov, 2033	683.57	305.00	142352.99
Dec, 2033	682.11	306.46	142046.53
Jan, 2034	680.64	307.93	141738.60
Feb, 2034	679.16	309.41	141429.19
Mar, 2034	677.68	310.89	141118.30
Apr, 2034	676.19	312.38	140805.92
May, 2034	674.70	313.87	140492.05
Jun, 2034	673.19	315.38	140176.67
Jul, 2034	671.68	316.89	139859.78
Aug, 2034	670.16	318.41	139541.37
Sep, 2034	668.64	319.93	139221.44
Oct, 2034	667.10	321.47	138899.97
Nov, 2034	665.56	323.01	138576.96
Dec, 2034	664.01	324.56	138252.41
Jan, 2035	662.46	326.11	137926.30
Feb, 2035	660.90	327.67	137598.62
Mar, 2035	659.33	329.24	137269.38
Apr, 2035	657.75	330.82	136938.56
May, 2035	656.16	332.41	136606.15
Jun, 2035	654.57	334.00	136272.15
Jul, 2035	652.97	335.60	135936.55
Aug, 2035	651.36	337.21	135599.35
Sep, 2035	649.75	338.82	135260.52
Oct, 2035	648.12	340.45	134920.08
Nov, 2035	646.49	342.08	134578.00
Dec, 2035	644.85	343.72	134234.28
Jan, 2036	643.21	345.36	133888.92
Feb, 2036	641.55	347.02	133541.90
Mar, 2036	639.89	348.68	133193.22
Apr, 2036	638.22	350.35	132842.86
May, 2036	636.54	352.03	132490.83
Jun, 2036	634.85	353.72	132137.12
Jul, 2036	633.16	355.41	131781.70
Aug, 2036	631.45	357.12	131424.59
Sep, 2036	629.74	358.83	131065.76
Oct, 2036	628.02	360.55	130705.21
Nov, 2036	626.30	362.27	130342.94
Dec, 2036	624.56	364.01	129978.93
Jan, 2037	622.82	365.75	129613.17
Feb, 2037	621.06	367.51	129245.67
Mar, 2037	619.30	369.27	128876.40
Apr, 2037	617.53	371.04	128505.36
May, 2037	615.75	372.82	128132.55
Jun, 2037	613.97	374.60	127757.95
Jul, 2037	612.17	376.40	127381.55
Aug, 2037	610.37	378.20	127003.35
Sep, 2037	608.56	380.01	126623.34
Oct, 2037	606.74	381.83	126241.50
Nov, 2037	604.91	383.66	125857.84
Dec, 2037	603.07	385.50	125472.34
Jan, 2038	601.22	387.35	125084.99
Feb, 2038	599.37	389.20	124695.79
Mar, 2038	597.50	391.07	124304.72
Apr, 2038	595.63	392.94	123911.77
May, 2038	593.74	394.83	123516.95
Jun, 2038	591.85	396.72	123120.23
Jul, 2038	589.95	398.62	122721.61
Aug, 2038	588.04	400.53	122321.08
Sep, 2038	586.12	402.45	121918.63
Oct, 2038	584.19	404.38	121514.26
Nov, 2038	582.26	406.31	121107.94
Dec, 2038	580.31	408.26	120699.68
Jan, 2039	578.35	410.22	120289.46
Feb, 2039	576.39	412.18	119877.28
Mar, 2039	574.41	414.16	119463.12
Apr, 2039	572.43	416.14	119046.98
May, 2039	570.43	418.14	118628.84
Jun, 2039	568.43	420.14	118208.70
Jul, 2039	566.42	422.15	117786.55
Aug, 2039	564.39	424.18	117362.37
Sep, 2039	562.36	426.21	116936.17
Oct, 2039	560.32	428.25	116507.92
Nov, 2039	558.27	430.30	116077.61
Dec, 2039	556.21	432.36	115645.25
Jan, 2040	554.13	434.44	115210.81
Feb, 2040	552.05	436.52	114774.29
Mar, 2040	549.96	438.61	114335.68
Apr, 2040	547.86	440.71	113894.97
May, 2040	545.75	442.82	113452.15
Jun, 2040	543.62	444.95	113007.20
Jul, 2040	541.49	447.08	112560.13
Aug, 2040	539.35	449.22	112110.91
Sep, 2040	537.20	451.37	111659.53
Oct, 2040	535.04	453.53	111206.00
Nov, 2040	532.86	455.71	110750.29
Dec, 2040	530.68	457.89	110292.40
Jan, 2041	528.48	460.09	109832.31
Feb, 2041	526.28	462.29	109370.02
Mar, 2041	524.06	464.51	108905.52
Apr, 2041	521.84	466.73	108438.79
May, 2041	519.60	468.97	107969.82
Jun, 2041	517.36	471.21	107498.61
Jul, 2041	515.10	473.47	107025.13
Aug, 2041	512.83	475.74	106549.39
Sep, 2041	510.55	478.02	106071.37
Oct, 2041	508.26	480.31	105591.06
Nov, 2041	505.96	482.61	105108.45
Dec, 2041	503.64	484.93	104623.52
Jan, 2042	501.32	487.25	104136.27
Feb, 2042	498.99	489.58	103646.69
Mar, 2042	496.64	491.93	103154.76
Apr, 2042	494.28	494.29	102660.47
May, 2042	491.91	496.66	102163.82
Jun, 2042	489.53	499.04	101664.78
Jul, 2042	487.14	501.43	101163.36
Aug, 2042	484.74	503.83	100659.53
Sep, 2042	482.33	506.24	100153.28
Oct, 2042	479.90	508.67	99644.62
Nov, 2042	477.46	511.11	99133.51
Dec, 2042	475.01	513.56	98619.95
Jan, 2043	472.55	516.02	98103.94
Feb, 2043	470.08	518.49	97585.45
Mar, 2043	467.60	520.97	97064.48
Apr, 2043	465.10	523.47	96541.01
May, 2043	462.59	525.98	96015.03
Jun, 2043	460.07	528.50	95486.53
Jul, 2043	457.54	531.03	94955.50
Aug, 2043	455.00	533.57	94421.93
Sep, 2043	452.44	536.13	93885.79
Oct, 2043	449.87	538.70	93347.09
Nov, 2043	447.29	541.28	92805.81
Dec, 2043	444.69	543.88	92261.94
Jan, 2044	442.09	546.48	91715.46
Feb, 2044	439.47	549.10	91166.36
Mar, 2044	436.84	551.73	90614.62
Apr, 2044	434.20	554.37	90060.25
May, 2044	431.54	557.03	89503.22
Jun, 2044	428.87	559.70	88943.52
Jul, 2044	426.19	562.38	88381.14
Aug, 2044	423.49	565.08	87816.06
Sep, 2044	420.79	567.78	87248.27
Oct, 2044	418.06	570.51	86677.77
Nov, 2044	415.33	573.24	86104.53
Dec, 2044	412.58	575.99	85528.54
Jan, 2045	409.82	578.75	84949.80
Feb, 2045	407.05	581.52	84368.28
Mar, 2045	404.26	584.31	83783.97
Apr, 2045	401.46	587.11	83196.87
May, 2045	398.65	589.92	82606.95
Jun, 2045	395.82	592.75	82014.20
Jul, 2045	392.98	595.59	81418.62
Aug, 2045	390.13	598.44	80820.18
Sep, 2045	387.26	601.31	80218.87
Oct, 2045	384.38	604.19	79614.69
Nov, 2045	381.49	607.08	79007.60
Dec, 2045	378.58	609.99	78397.61
Jan, 2046	375.66	612.91	77784.70
Feb, 2046	372.72	615.85	77168.84
Mar, 2046	369.77	618.80	76550.04
Apr, 2046	366.80	621.77	75928.27
May, 2046	363.82	624.75	75303.53
Jun, 2046	360.83	627.74	74675.79
Jul, 2046	357.82	630.75	74045.04
Aug, 2046	354.80	633.77	73411.27
Sep, 2046	351.76	636.81	72774.46
Oct, 2046	348.71	639.86	72134.60
Nov, 2046	345.64	642.93	71491.68
Dec, 2046	342.56	646.01	70845.67
Jan, 2047	339.47	649.10	70196.57
Feb, 2047	336.36	652.21	69544.36
Mar, 2047	333.23	655.34	68889.02
Apr, 2047	330.09	658.48	68230.54
May, 2047	326.94	661.63	67568.91
Jun, 2047	323.77	664.80	66904.11
Jul, 2047	320.58	667.99	66236.12
Aug, 2047	317.38	671.19	65564.93
Sep, 2047	314.17	674.40	64890.53
Oct, 2047	310.93	677.64	64212.89
Nov, 2047	307.69	680.88	63532.01
Dec, 2047	304.42	684.15	62847.86
Jan, 2048	301.15	687.42	62160.44
Feb, 2048	297.85	690.72	61469.72
Mar, 2048	294.54	694.03	60775.69
Apr, 2048	291.22	697.35	60078.34
May, 2048	287.88	700.69	59377.65
Jun, 2048	284.52	704.05	58673.59
Jul, 2048	281.14	707.43	57966.17
Aug, 2048	277.75	710.82	57255.35
Sep, 2048	274.35	714.22	56541.13
Oct, 2048	270.93	717.64	55823.49
Nov, 2048	267.49	721.08	55102.40
Dec, 2048	264.03	724.54	54377.87
Jan, 2049	260.56	728.01	53649.86
Feb, 2049	257.07	731.50	52918.36
Mar, 2049	253.57	735.00	52183.36
Apr, 2049	250.05	738.52	51444.83
May, 2049	246.51	742.06	50702.77
Jun, 2049	242.95	745.62	49957.15
Jul, 2049	239.38	749.19	49207.96
Aug, 2049	235.79	752.78	48455.18
Sep, 2049	232.18	756.39	47698.79
Oct, 2049	228.56	760.01	46938.77
Nov, 2049	224.91	763.66	46175.12
Dec, 2049	221.26	767.31	45407.80
Jan, 2050	217.58	770.99	44636.81
Feb, 2050	213.88	774.69	43862.13
Mar, 2050	210.17	778.40	43083.73
Apr, 2050	206.44	782.13	42301.60
May, 2050	202.70	785.87	41515.73
Jun, 2050	198.93	789.64	40726.09
Jul, 2050	195.15	793.42	39932.66
Aug, 2050	191.34	797.23	39135.44
Sep, 2050	187.52	801.05	38334.39
Oct, 2050	183.69	804.88	37529.51
Nov, 2050	179.83	808.74	36720.77
Dec, 2050	175.95	812.62	35908.15
Jan, 2051	172.06	816.51	35091.64
Feb, 2051	168.15	820.42	34271.22
Mar, 2051	164.22	824.35	33446.86
Apr, 2051	160.27	828.30	32618.56
May, 2051	156.30	832.27	31786.29
Jun, 2051	152.31	836.26	30950.03
Jul, 2051	148.30	840.27	30109.76
Aug, 2051	144.28	844.29	29265.46
Sep, 2051	140.23	848.34	28417.13
Oct, 2051	136.17	852.40	27564.72
Nov, 2051	132.08	856.49	26708.23
Dec, 2051	127.98	860.59	25847.64
Jan, 2052	123.85	864.72	24982.92
Feb, 2052	119.71	868.86	24114.06
Mar, 2052	115.55	873.02	23241.04
Apr, 2052	111.36	877.21	22363.83
May, 2052	107.16	881.41	21482.42
Jun, 2052	102.94	885.63	20596.79
Jul, 2052	98.69	889.88	19706.91
Aug, 2052	94.43	894.14	18812.77
Sep, 2052	90.14	898.43	17914.34
Oct, 2052	85.84	902.73	17011.61
Nov, 2052	81.51	907.06	16104.56
Dec, 2052	77.17	911.40	15193.16
Jan, 2053	72.80	915.77	14277.39
Feb, 2053	68.41	920.16	13357.23
Mar, 2053	64.00	924.57	12432.66
Apr, 2053	59.57	929.00	11503.67
May, 2053	55.12	933.45	10570.22
Jun, 2053	50.65	937.92	9632.30
Jul, 2053	46.15	942.42	8689.88
Aug, 2053	41.64	946.93	7742.95
Sep, 2053	37.10	951.47	6791.48
Oct, 2053	32.54	956.03	5835.45
Nov, 2053	27.96	960.61	4874.85
Dec, 2053	23.36	965.21	3909.63
Jan, 2054	18.73	969.84	2939.80
Feb, 2054	14.09	974.48	1965.31
Mar, 2054	9.42	979.15	986.16
Apr, 2054	4.73	983.84	2.32